| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 5 904.00 | 5 709.00 | 195.00 | 5 904.00 |
AT Other tangible assets | 1 057.00 | 627.00 | 430.00 | 1 057.00 |
BJ TOTAL (I) | 6 962.00 | 6 336.00 | 625.00 | 6 962.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 51 697.00 | | 51 697.00 | 51 697.00 |
CH Prepaid expenses | 1 574.00 | | 1 574.00 | 1 574.00 |
CJ TOTAL (II) | 53 270.00 | | 53 270.00 | 53 270.00 |
CO Grand total (0 to V) | 60 232.00 | 6 336.00 | 53 896.00 | 60 232.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 357.00 | 8 076.00 | | 10 357.00 |
DL TOTAL (I) | 18 607.00 | 16 326.00 | | 18 607.00 |
DV Miscellaneous Loans and Financial Debts (4) | 32 631.00 | 34 555.00 | | 32 631.00 |
DX Trade payables and related accounts | 1 090.00 | 408.00 | | 1 090.00 |
DY Tax and social security liabilities | 1 568.00 | 642.00 | | 1 568.00 |
EC TOTAL (IV) | 35 289.00 | 35 605.00 | | 35 289.00 |
EE Grand total (I to V) | 53 896.00 | 51 931.00 | | 53 896.00 |
EG Accrued income and payables due within one year | 35 289.00 | 35 605.00 | | 35 289.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 42 856.00 | | 42 856.00 | 42 856.00 |
FJ Net sales | 42 856.00 | | 42 856.00 | 42 856.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | -696.00 | |
FR Total operating income (I) | | | 42 160.00 | |
FU Purchases of raw materials and other supplies | | | 9 365.00 | |
FW Other purchases and external expenses | | | 10 612.00 | |
FX Taxes, duties, and similar payments | | | 1 840.00 | |
FY Salaries and Wages | | | 5 000.00 | |
FZ Social Security Contributions | | | 4 642.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 344.00 | |
GF Total Operating Expenses (II) | | | 31 803.00 | |
GG - OPERATING RESULT (I - II) | | | 10 357.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 357.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 42 160.00 | 32 351.00 | | 42 160.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 31 803.00 | 24 275.00 | | 31 803.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 357.00 | 8 076.00 | | 10 357.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 6 962.00 | | | 6 962.00 |
I4 DECREASES Grand Total | | | 6 962.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 962.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 962.00 | | | 6 962.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 993.00 | 344.00 | | 5 993.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 993.00 | 344.00 | | 5 993.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 1 090.00 | 1 090.00 | | 1 090.00 |
VI Group and Associates | 32 631.00 | 32 631.00 | | 32 631.00 |
VS Prepaid expenses | 1 574.00 | | | 1 574.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 574.00 | 1 574.00 | | 1 574.00 |
VW VAT | 1 568.00 | 1 568.00 | | 1 568.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 35 289.00 | 35 289.00 | | 35 289.00 |
